0.368
Revenue¥B
2.245
2.334
2.328
2.380
2.469
2.468
2.525
2.636
2.678
2.684
0.406
1.69%
2.09%
68
9.42
Revenue growth%
26.99
28.54
28.44
30.59
30.99
29.33
26.52
24.72
27.21
28.23
14.64
27.21
28.34
94
28.97
Gross margin%
13.66
12.61
10.48
12.76
15.05
16.64
14.75
17.33
16.96
17.72
25.93
16.96
14.90
24
17.95
Operating margin%
18.01
19.70
18.66
20.67
20.90
19.48
18.44
21.44
23.55
25.47
8.81
21.44
20.18
86
24.97
Net margin%
10.00
9.40
11.06
11.33
11.59
11.34
9.99
11.18
11.14
12.41
10.72
11.18
11.16
64
35.80
P/E ratio (avg)x
18.47
17.38
14.90
14.19
14.98
13.11
12.33
11.12
11.91
12.63
32.75
12.33
13.65
56
12.21
EV/EBITx
22.52
21.29
20.59
20.81
18.66
19.55
17.13
16.92
18.53
20.05
30.13
18.53
19.80
85
27.96
FCF yield (avg)%
13.32
12.83
15.34
15.78
14.19
15.68
17.90
20.19
20.71
21.87
23.45
20.19
15.73
13
19.28
FCF margin%
7.04
6.49
8.45
7.93
9.17
7.07
4.46
5.30
6.59
5.51
16.95
5.51
6.81
66
0.623
FCF / Net incomex
1.046
0.927
0.936
0.843
0.837
0.827
0.848
0.863
0.923
0.896
1.736
0.863
0.879
79
21.13
ROIC%
7.21
7.24
9.58
11.79
14.20
14.71
15.88
15.21
17.74
15.07
7.16
15.21
14.46
56
2.22
Return on equity%
17.18
16.99
14.89
16.59
16.94
19.30
22.23
21.86
19.12
20.60
13.04
20.60
18.15
44
11.96
Return on assets%
11.28
11.26
11.11
11.15
10.61
12.01
9.76
9.39
11.07
13.09
14.35
11.07
11.13
70
0.38
EPS¥
0.23
0.25
0.29
0.34
0.41
0.41
0.44
0.51
0.59
0.67
0.41
10.24%
12.46%
—
13.84
EPS growth%
6.94
7.68
8.12
5.97
2.99
5.47
7.71
9.88
7.14
7.84
9.91
7.71
7.41
55
0.18
Bookvalue per sh¥
0.40
0.43
0.45
0.45
0.47
0.46
0.44
0.47
0.53
0.63
0.33
5.89%
5.75%
—
0.13
FCF per share¥
0.16
0.15
0.14
0.13
0.13
0.12
0.13
0.14
0.14
0.13
0.37
0.33%
(1.03%)
—
0.30
Dividend per sh¥
0.12
0.12
0.13
0.14
0.13
0.13
0.14
0.13
0.14
0.13
0.13
(0.77%)
(0.19%)
—
19.25
Div yield (avg)%
1.62
0.40
1.14
0.45
0.40
0.40
0.40
2.31
0.40
1.56
7.98
0.40
0.43
57
19.33
Payout ratio%
22.35
23.98
23.07
20.55
20.65
20.16
20.89
19.89
19.49
18.60
26.33
19.89
20.60
14
1.762
Shares (diluted)B
3.259
3.381
3.457
4.069
4.756
5.050
5.890
6.415
6.219
6.156
1.802
5.30%
8.13%
44
5.89
Buyback yield%
30.29
27.59
30.46
32.33
33.00
35.15
34.23
32.84
33.07
31.30
17.22
33.07
32.59
93
0.904
D/E ratiox
1.012
1.112
1.063
1.016
1.072
0.938
0.859
0.776
0.770
0.793
0.883
0.793
0.975
66
0.220
Enterprise value¥B
0.498
0.517
0.507
0.513
0.616
0.725
0.827
0.902
0.976
1.136
0.333
13.05%
9.15%
44
0.778
LT debt¥B
2.662
2.978
3.025
3.357
3.485
3.305
3.322
3.584
3.321
3.087
0.380
(2.40%)
2.84%
51
Revenue
¥2.684B
2.09%
1.00×
Cost of revenue
¥1.879B
2.09%
1.00×
Operating expenses
¥449.9M
1.84%
0.98×
Goodwill & intangibles
18.84%